DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.52
Today's Fair Value
$5.82 -53.51%
Margin of Safety
-115.12%
Projected Value (5Y)
$9.37 -25.16%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 5.69% | CAGR (5y): -25.76%
%
Regression: -0.57% | CAGR (5y): 2.89%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 29.53x)
%